Flat
TW8
3 beds
2 baths
Boston Manor Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£27,241
↗ 11%After 5 Years
Change In Property Value
£75,873
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,416 | £41,022 | £42,048 | £43,099 | £44,392 | £210,977 |
| Total Expenses | £35,203 | £35,309 | £35,455 | £35,604 | £35,776 | £177,347 |
| Profit Before Tax | £5,213 | £5,713 | £6,593 | £7,495 | £8,616 | £33,630 |
| Profit After Tax | £4,223 | £4,627 | £5,340 | £6,071 | £6,979 | £27,241 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £4,230 | £4,635 | £20,041 | £32,311 | £41,897 | £103,114 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change